|
|
Q4 2020 | Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
97,036 | 113,156 | 71,897 | 60,736 | 163,621 |
 | I. Cash and cash equivalents |
|
|
13,569 | 37,127 | 13,124 | 14,708 | 47,932 |
 | 1. Cash |
|
|
13,569 | 37,127 | 13,124 | 14,708 | 47,932 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
38,000 | 26,000 | 1,406 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
38,000 | 26,000 | 1,406 | | |
 | III. Short-term receivables |
|
|
14,409 | 18,966 | 29,557 | 16,841 | 95,056 |
 | 1. Short-term receivables of customers |
|
|
15,943 | 17,369 | 25,167 | 10,839 | 70,485 |
 | 2. Prepayments to suppliers |
|
|
2,555 | 7,552 | 5,419 | 7,045 | 8,589 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
1,458 | 1,866 | 7,702 | 7,478 | 23,725 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,546 | -7,821 | -8,731 | -8,521 | -7,744 |
 | IV. Inventories |
|
|
25,490 | 27,028 | 27,621 | 28,205 | 20,524 |
 | 1. Inventories |
|
|
25,490 | 29,113 | 29,706 | 30,434 | 22,754 |
 | 2. Provision for decline in value of inventories |
|
|
| -2,085 | -2,085 | -2,230 | -2,230 |
 | V. Other current assets |
|
|
5,567 | 4,034 | 189 | 982 | 109 |
 | 1. Short-term prepaid expenses |
|
|
1 | | 189 | 90 | 67 |
 | 2. Deductible VAT |
|
|
5,566 | | | 892 | 42 |
 | 3. Taxes and the State Receivables |
|
|
| 4,034 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
16,826 | 15,404 | 74,078 | 102,142 | 80,103 |
 | I. Long-term receivables |
|
|
1,755 | 2,417 | 2,123 | 38,348 | 1,981 |
 | 1. Long-term customer's receivables |
|
|
| | | | 1,981 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
1,755 | 2,417 | 2,123 | 38,348 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
8,753 | 7,546 | 6,928 | 9,024 | 6,858 |
 | 1. Tangible fixed assets |
|
|
8,753 | 7,546 | 6,928 | 9,024 | 6,858 |
 | - Cost |
|
|
27,678 | 26,667 | 27,292 | 31,376 | 30,110 |
 | - Accumulated depreciation |
|
|
-18,925 | -19,121 | -20,365 | -22,353 | -23,252 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
5,072 | 4,565 | 4,058 | 3,550 | 3,043 |
 | - Cost |
|
|
12,680 | 12,680 | 12,680 | 12,680 | 12,680 |
 | - Accumulated depreciation |
|
|
-7,608 | -8,115 | -8,622 | -9,130 | -9,637 |
 | IV. Long-term assets in progress |
|
|
| 480 | 480 | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 480 | 480 | | |
 | IV. Long-term financial investments |
|
|
160 | 160 | 60,386 | 51,124 | 68,124 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | 51,000 | 68,000 |
 | 3. Other investments in equity instruments |
|
|
160 | 160 | 160 | 160 | 160 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -36 | -36 |
 | 5. Investments holding until maturity |
|
|
| | 60,226 | | |
 | V. Total other long-term assets |
|
|
1,086 | 236 | 103 | 97 | 97 |
 | 1. Long-term prepaid expenses |
|
|
989 | 140 | 7 | | |
 | 2. Deferred income tax assets |
|
|
97 | 97 | 97 | 97 | 97 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
113,862 | 128,560 | 145,975 | 162,878 | 243,724 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
47,468 | 56,677 | 70,499 | 86,696 | 163,132 |
 | I. Current liabilities |
|
|
41,321 | 50,529 | 49,351 | 74,086 | 140,747 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
16,812 | 21,700 | 18,951 | 20,225 | 39,514 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
12,824 | 11,766 | 12,950 | 19,260 | 31,603 |
 | 4. Advances from customers |
|
|
7,205 | 9,427 | 6,295 | 15,027 | 58,343 |
 | 5. Taxes and other payables to the State Budget |
|
|
366 | 859 | 3,964 | 10,979 | 4,648 |
 | 6. Payables to employees |
|
|
472 | 634 | 175 | 47 | 191 |
 | 7. Short-term accrued expenses |
|
|
1,520 | 3,563 | 5,367 | 3,639 | 3,654 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,288 | 1,754 | 1,270 | 4,107 | 1,838 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
834 | 827 | 380 | 802 | 956 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,148 | 6,148 | 21,148 | 12,610 | 22,385 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
6,148 | 6,148 | 21,148 | 11,148 | 21,148 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | 1,462 | 1,238 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
66,393 | 71,883 | 75,476 | 76,182 | 80,592 |
 | I. ShareHolder's equity |
|
|
66,393 | 71,883 | 75,476 | 76,182 | 80,592 |
 | 1. Owner's investment capital |
|
|
37,803 | 37,803 | 37,803 | 37,803 | 37,803 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,387 | 1,387 | 1,387 | 1,387 | 1,387 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
5,997 | 5,997 | 5,997 | 5,997 | 11,450 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
21,207 | 26,696 | 30,289 | 30,996 | 29,952 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
19,826 | 21,069 | 24,243 | 27,038 | 25,147 |
 | - Profit after tax undistributed this period |
|
|
1,381 | 5,627 | 6,046 | 3,958 | 4,805 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
113,862 | 128,560 | 145,975 | 162,878 | 243,724 |
There is no report.
|
|